Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $158k initial cash invested.
-6.01%
Cash On Cash
5.07%
Cap Rate
0.83
DSCR
$5,090
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,090 income − $5,879 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,647
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,090
Total Expenses
$5,879
Mortgage P&I
67%
$3,396
Property Taxes
10%
$515
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560